Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 16 Alexandra Dr, Thorold, ON, L3B 0G5

4 bed • 3.5 bath • 8 guests • CA$770,000

BNB

Calc

Annual Revenue

C$51,479

Profit (Cash Flow)

-C$26,774

Cap Rate

3.3%

Annual Revenue

C$51,479

AirDNA projects C$311/night at 43% occupancy ($48,875). Airbtics projects C$271/night at 52% occupancy ($51,478). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 52% occupancy rate, C$271 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles25%50%75%90%
RevenueC$30,605C$50,026C$78,168C$112,327
Occupancy42%52%62%72%
Nightly RateC$189C$250C$330C$410

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
C$35,014
C$141
60%
42.51C$159❌❌❌Y / Y⭐️ 5 (52)
C$43,171
C$283
37%
42.51C$175❌❌❌Y / Y⭐️ 4.5 (21)
C$41,378
C$201
54%
42.52C$191❌❌❌Y / Y⭐️ 5 (45)
C$33,257
C$252
36%
411C$0❌❌❌Y / N⭐️ 4.5 (20)
C$43,425
C$165
65%
432C$225❌❌❌Y / Y⭐️ 5 (32)
C$57,157
C$229
65%
42.52C$159❌❌❌Y / N⭐️ 4.5 (47)
C$28,632
C$141
46%
42.51C$158❌❌❌Y / Y⭐️ 5 (36)
C$30,010
C$192
42%
442C$105❌❌✅Y / Y⭐️ 5 (8)
C$50,057
C$248
52%
42.52C$211❌❌❌Y / Y⭐️ 5 (28)
C$52,227
C$410
34%
42.51C$191❌❌✅Y / Y⭐️ 5 (24)
C$31,629
C$188
46%
421C$0❌❌❌Y / Y⭐️ 5 (34)
C$103,450
C$460
59%
42.51C$212❌❌✅Y / Y⭐️ 5 (64)
C$77,233
C$293
69%
42.52C$159❌❌❌Y / Y⭐️ 5 (85)
C$66,042
C$238
72%
42.51C$149❌❌✅Y / Y⭐️ 5 (59)
C$37,129
C$191
50%
42.52C$122❌❌❌Y / Y⭐️ 5 (26)
C$113,918
C$631
45%
432C$242✅❌✅Y / Y⭐️ 5 (18)
C$46,449
C$354
31%
42.53C$159❌❌❌Y / Y⭐️ 5 (23)
C$68,087
C$270
66%
42.53C$265❌❌✅Y / Y⭐️ 5 (57)
C$53,056
C$229
60%
42.53C$265❌❌✅Y / Y⭐️ 5 (44)
C$96,136
C$346
76%
421C$0❌❌✅Y / Y⭐️ 5 (137)
C$42,210
C$212
51%
43.52C$317❌❌❌Y / Y⭐️ 5 (58)
C$57,262
C$327
47%
42.52C$116❌❌❌Y / Y⭐️ 5 (39)
C$58,204
C$499
31%
421C$181❌❌✅Y / Y⭐️ 4.8 (25)
C$40,370
C$267
39%
431C$211❌❌✅Y / Y⭐️ 4.8 (59)
C$42,204
C$146
73%
442C$159❌❌✅Y / Y⭐️ 4.5 (38)
C$45,735
C$166
68%
42.52C$196❌❌❌Y / Y⭐️ 5 (59)
C$54,251
C$341
41%
432C$106✅✅✅Y / Y⭐️ 5 (5)
C$40,292
C$181
57%
42.52C$211❌❌✅Y / Y⭐️ 5 (70)
C$33,892
C$163
56%
422C$126❌❌❌Y / Y⭐️ 5 (151)
C$57,523
C$360
43%
43.52C$143❌❌❌Y / Y⭐️ 5 (56)
C$62,108
C$222
73%
42.51C$126❌❌❌Y / Y⭐️ 5 (439)
C$37,515
C$262
38%
42.52C$211❌❌❌Y / Y⭐️ 5 (44)
C$47,199
C$141
84%
42.52C$195✅❌❌Y / Y⭐️ 5 (80)
C$58,789
C$354
43%
431C$317❌❌✅Y / Y⭐️ 4.7 (29)
C$65,723
C$300
57%
42.51C$106❌❌❌Y / Y⭐️ 4.5 (105)
C$50,668
C$222
59%
422C$148❌❌✅Y / Y⭐️ 5 (167)
C$64,585
C$327
53%
432C$79❌❌❌Y / Y⭐️ 5 (10)
C$41,655
C$184
62%
42.53C$0❌❌✅Y / Y⭐️ 5 (35)
C$50,688
C$297
46%
42.52C$79❌❌❌Y / Y⭐️ 5 (11)

Return Metrics

-13.89% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-CA$26,773-CA$53,547-CA$80,321-CA$107,095-CA$133,868-CA$267,737-CA$803,213
Revenue AppreciationCA$0CA$0CA$0CA$0CA$0CA$0CA$0
Home EquityCA$616,000CA$616,000CA$616,000CA$616,000CA$616,000CA$616,000CA$616,000
Down PaymentCA$154,000CA$154,000CA$154,000CA$154,000CA$154,000CA$154,000CA$154,000
Property AppreciationCA$23,100CA$46,893CA$71,399CA$96,641CA$122,641CA$264,815CA$1,098,992
Total ReturnCA$766,326CA$763,345CA$761,078CA$759,546CA$758,772CA$767,077CA$1,065,778

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-13.89%

Cap Rate

3.26%

Return on Investment

2.01%

property-location

16 Alexandra Dr Thorold, Ontario, L3B 0G5

4 bed • 3.5 bath • 8 guests

-51

Airbnb Investor Score

-CA$26,773

Annual Profit

3.3%

Cap Rate

-13.9%

Cash on Cash

C$51,479

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is C$311/night at 43% occupancy.Projected nightly rate is C$271/night at 52% occupancy.

Top 51% of comparables

Top 41% of comparables

Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

CA$52,543

Avg annual revenue

52%

Avg occupancy rate

CA$271

Avg nightly rate

🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

C$30k

C$55k

C$85k

C$115k

Sign up to see the data on 40 all comparables

-CA$26,774

Profit

Revenue

C$51,479

Operating Expenses

C$26,311

Operating Income

C$25,168

Mortgage & Taxes

C$51,942

Profit (Cash Flow)

-C$26,774

CA$192,696

Cash Investment

Down Payment

C$154,000

Renos & Furnishing

C$15,596

Closing Costs

C$23,100

Total

C$192,696

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-13.89%

Cap Rate

3.26%